Annual Income Statements for Victory Capital
This table shows Victory Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Victory Capital
This table shows Victory Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
| Consolidated Net Income / (Loss) |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
| Net Income / (Loss) Continuing Operations |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
| Total Pre-Tax Income |
|
85 |
69 |
62 |
75 |
66 |
74 |
72 |
96 |
108 |
99 |
80 |
| Total Revenue |
|
207 |
202 |
201 |
204 |
210 |
206 |
216 |
220 |
226 |
232 |
220 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
207 |
202 |
201 |
204 |
210 |
206 |
216 |
220 |
226 |
232 |
220 |
| Other Non-Interest Income |
|
207 |
202 |
201 |
204 |
210 |
206 |
- |
220 |
- |
- |
220 |
| Total Non-Interest Expense |
|
120 |
135 |
141 |
132 |
145 |
136 |
148 |
125 |
122 |
135 |
140 |
| Salaries and Employee Benefits |
|
57 |
59 |
58 |
55 |
55 |
54 |
59 |
56 |
43 |
59 |
56 |
| Insurance Policy Acquisition Costs |
|
39 |
38 |
38 |
37 |
38 |
36 |
36 |
36 |
37 |
37 |
35 |
| Other Operating Expenses |
|
24 |
27 |
27 |
28 |
30 |
33 |
30 |
31 |
30 |
29 |
28 |
| Depreciation Expense |
|
11 |
11 |
12 |
9.65 |
12 |
7.98 |
7.60 |
7.55 |
7.51 |
7.51 |
7.43 |
| Restructuring Charge |
|
-10 |
0.89 |
7.43 |
1.52 |
11 |
4.40 |
14 |
-5.05 |
3.66 |
3.06 |
13 |
| Nonoperating Income / (Expense), net |
|
-1.82 |
2.87 |
1.54 |
1.97 |
1.45 |
3.77 |
3.57 |
1.46 |
3.55 |
1.51 |
0.70 |
| Income Tax Expense |
|
13 |
17 |
13 |
18 |
14 |
18 |
16 |
22 |
26 |
22 |
18 |
| Basic Earnings per Share |
|
$1.06 |
$0.76 |
$0.73 |
$0.85 |
$0.79 |
$0.85 |
$0.86 |
$1.15 |
$1.26 |
$1.20 |
$0.97 |
| Weighted Average Basic Shares Outstanding |
|
68.61M |
68.48M |
67.29M |
66.47M |
65.77M |
66.20M |
64.39M |
64.73M |
64.88M |
64.61M |
63.71M |
| Diluted Earnings per Share |
|
$1.01 |
$0.74 |
$0.71 |
$0.83 |
$0.77 |
$0.81 |
$0.84 |
$1.12 |
$1.24 |
$1.18 |
$0.96 |
| Weighted Average Diluted Shares Outstanding |
|
71.88M |
72.27M |
69.73M |
68.50M |
67.68M |
68.21M |
65.97M |
66.08M |
66.06M |
65.93M |
64.71M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
68.51M |
67.58M |
66.89M |
65.77M |
65.99M |
64.32M |
64.71M |
64.88M |
65.03M |
63.66M |
67.24M |
| Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.34 |
$0.37 |
$0.41 |
$0.44 |
$0.47 |
Annual Cash Flow Statements for Victory Capital
This table details how cash moves in and out of Victory Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
|
-11 |
1.30 |
-3.52 |
39 |
-14 |
-14 |
47 |
-31 |
85 |
3.18 |
| Net Cash From Operating Activities |
|
41 |
40 |
96 |
134 |
227 |
251 |
376 |
335 |
330 |
340 |
| Net Cash From Continuing Operating Activities |
|
41 |
40 |
96 |
134 |
227 |
251 |
376 |
335 |
330 |
340 |
| Net Income / (Loss) Continuing Operations |
|
3.80 |
-6.07 |
26 |
64 |
92 |
213 |
278 |
276 |
213 |
289 |
| Consolidated Net Income / (Loss) |
|
3.80 |
-6.07 |
26 |
64 |
92 |
213 |
278 |
276 |
213 |
289 |
| Depreciation Expense |
|
27 |
30 |
29 |
26 |
22 |
15 |
15 |
48 |
40 |
29 |
| Amortization Expense |
|
3.21 |
4.79 |
6.61 |
2.88 |
3.89 |
4.47 |
3.43 |
4.48 |
1.45 |
-12 |
| Non-Cash Adjustments to Reconcile Net Income |
|
10 |
7.67 |
34 |
30 |
37 |
74 |
65 |
5.99 |
30 |
54 |
| Changes in Operating Assets and Liabilities, net |
|
-4.07 |
3.14 |
0.51 |
12 |
72 |
-55 |
14 |
1.39 |
46 |
-20 |
| Net Cash From Investing Activities |
|
-20 |
-210 |
-8.53 |
-12 |
-850 |
-12 |
-557 |
-6.32 |
-7.84 |
-3.98 |
| Net Cash From Continuing Investing Activities |
|
-20 |
-210 |
-8.53 |
-12 |
-850 |
-12 |
-557 |
-6.32 |
-7.84 |
-3.98 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.93 |
-1.16 |
-5.11 |
-2.55 |
-5.24 |
-8.06 |
-13 |
-5.25 |
-5.17 |
-1.28 |
| Purchase of Investment Securities |
|
-21 |
-213 |
-12 |
-12 |
-847 |
-8.85 |
-554 |
-25 |
-14 |
-13 |
| Sale and/or Maturity of Investments |
|
2.92 |
3.88 |
5.25 |
2.77 |
2.91 |
4.57 |
9.88 |
24 |
11 |
11 |
| Net Cash From Financing Activities |
|
-31 |
172 |
-91 |
-84 |
608 |
-253 |
227 |
-360 |
-237 |
-333 |
| Net Cash From Continuing Financing Activities |
|
-31 |
172 |
-91 |
-84 |
608 |
-253 |
227 |
-360 |
-237 |
-333 |
| Issuance of Common Equity |
|
1.67 |
89 |
3.19 |
158 |
4.08 |
4.76 |
8.38 |
14 |
6.29 |
8.88 |
| Repayment of Debt |
|
-17 |
-21 |
-68 |
-580 |
-428 |
-162 |
-142 |
-149 |
0.00 |
-30 |
| Repurchase of Common Equity |
|
-1.19 |
-11 |
-4.65 |
-8.18 |
-16 |
-30 |
-32 |
-101 |
-139 |
-104 |
| Payment of Dividends |
|
-60 |
-0.63 |
-135 |
-0.83 |
-7.44 |
-16 |
-37 |
-69 |
-85 |
-101 |
| Other Financing Activities, Net |
|
-4.09 |
-18 |
-12 |
-12 |
-33 |
-49 |
-73 |
-55 |
-19 |
-107 |
| Effect of Exchange Rate Changes |
|
- |
- |
0.12 |
-0.07 |
0.04 |
0.04 |
-0.04 |
-0.07 |
0.06 |
-0.05 |
| Cash Interest Paid |
|
23 |
29 |
41 |
18 |
23 |
39 |
19 |
32 |
71 |
79 |
| Cash Income Taxes Paid |
|
0.61 |
0.50 |
0.76 |
18 |
25 |
38 |
55 |
36 |
39 |
52 |
Quarterly Cash Flow Statements for Victory Capital
This table details how cash moves in and out of Victory Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Change in Cash & Equivalents |
|
24 |
-28 |
0.16 |
5.45 |
64 |
16 |
-44 |
39 |
69 |
-62 |
49 |
| Net Cash From Operating Activities |
|
103 |
67 |
64 |
77 |
92 |
97 |
69 |
80 |
100 |
92 |
81 |
| Net Cash From Continuing Operating Activities |
|
103 |
67 |
64 |
77 |
92 |
97 |
69 |
80 |
100 |
92 |
81 |
| Net Income / (Loss) Continuing Operations |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
| Consolidated Net Income / (Loss) |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
| Depreciation Expense |
|
12 |
10 |
11 |
8.90 |
13 |
6.81 |
6.30 |
7.70 |
6.20 |
9.28 |
8.27 |
| Amortization Expense |
|
1.10 |
1.08 |
1.05 |
1.06 |
1.07 |
-1.72 |
-3.10 |
-3.05 |
-3.12 |
-3.12 |
-3.07 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.78 |
1.50 |
18 |
14 |
19 |
-22 |
24 |
6.36 |
15 |
8.88 |
14 |
| Changes in Operating Assets and Liabilities, net |
|
14 |
1.75 |
-15 |
-3.49 |
6.20 |
58 |
-14 |
-5.56 |
-0.31 |
-0.17 |
-0.50 |
| Net Cash From Investing Activities |
|
-0.51 |
1.34 |
-1.55 |
-2.38 |
-2.35 |
-1.57 |
-0.91 |
-0.61 |
-0.07 |
-2.40 |
-1.68 |
| Net Cash From Continuing Investing Activities |
|
-0.51 |
1.34 |
-1.55 |
-2.38 |
-2.35 |
-1.57 |
-0.91 |
-0.61 |
-0.07 |
-2.40 |
-1.68 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.38 |
-0.96 |
-0.57 |
-2.00 |
-1.80 |
-0.80 |
-0.50 |
-0.23 |
-0.40 |
-0.16 |
-1.59 |
| Purchase of Investment Securities |
|
-6.15 |
-6.51 |
-2.95 |
-1.35 |
-5.07 |
-4.49 |
-0.71 |
-1.17 |
-8.36 |
-3.14 |
-1.53 |
| Sale and/or Maturity of Investments |
|
7.02 |
8.80 |
1.97 |
0.97 |
4.52 |
3.72 |
0.30 |
0.79 |
8.69 |
0.90 |
1.43 |
| Net Cash From Financing Activities |
|
-78 |
-97 |
-62 |
-70 |
-25 |
-80 |
-111 |
-40 |
-31 |
-151 |
-31 |
| Net Cash From Continuing Financing Activities |
|
-78 |
-97 |
-62 |
-70 |
-25 |
-80 |
-111 |
-40 |
-31 |
-151 |
-31 |
| Issuance of Common Equity |
|
9.37 |
1.67 |
1.77 |
1.49 |
2.15 |
0.87 |
3.27 |
2.21 |
1.72 |
1.68 |
0.55 |
| Repurchase of Common Equity |
|
-32 |
-40 |
-34 |
-45 |
-1.91 |
-57 |
-2.95 |
-2.14 |
-1.63 |
-97 |
-0.45 |
| Payment of Dividends |
|
-17 |
-17 |
-22 |
-21 |
-21 |
-21 |
-22 |
-24 |
-27 |
-28 |
-30 |
| Other Financing Activities, Net |
|
-19 |
-27 |
-7.69 |
-4.09 |
-4.14 |
-2.78 |
-89 |
-6.61 |
-4.08 |
-7.46 |
-0.89 |
| Effect of Exchange Rate Changes |
|
-0.12 |
0.18 |
0.02 |
-0.02 |
-0.01 |
0.07 |
-0.04 |
0.00 |
0.17 |
-0.18 |
0.18 |
| Cash Interest Paid |
|
9.64 |
7.86 |
15 |
17 |
18 |
20 |
20 |
19 |
19 |
20 |
17 |
| Cash Income Taxes Paid |
|
2.96 |
9.61 |
1.00 |
23 |
9.54 |
4.68 |
1.13 |
29 |
9.68 |
12 |
1.50 |
Annual Balance Sheets for Victory Capital
This table presents Victory Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Total Assets |
|
851 |
793 |
802 |
1,753 |
1,731 |
2,580 |
2,541 |
2,543 |
2,548 |
| Cash and Due from Banks |
|
16 |
13 |
51 |
37 |
23 |
70 |
38 |
124 |
127 |
| Trading Account Securities |
|
6.16 |
11 |
13 |
0.77 |
0.92 |
0.91 |
0.47 |
0.53 |
0.61 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
9.54 |
8.84 |
8.78 |
13 |
19 |
25 |
21 |
20 |
12 |
| Goodwill |
|
284 |
284 |
284 |
405 |
405 |
982 |
982 |
982 |
982 |
| Intangible Assets |
|
434 |
408 |
388 |
1,175 |
1,163 |
1,350 |
1,315 |
1,282 |
1,261 |
| Other Assets |
|
100 |
67 |
56 |
122 |
121 |
11 |
185 |
135 |
166 |
| Total Liabilities & Shareholders' Equity |
|
851 |
793 |
802 |
1,753 |
1,731 |
2,580 |
2,541 |
2,543 |
2,548 |
| Total Liabilities |
|
520 |
561 |
346 |
1,215 |
1,023 |
1,194 |
1,475 |
1,490 |
1,426 |
| Long-Term Debt |
|
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
| Other Long-Term Liabilities |
|
53 |
46 |
51 |
202 |
254 |
66 |
490 |
500 |
462 |
| Total Equity & Noncontrolling Interests |
|
331 |
231 |
456 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
| Total Preferred & Common Equity |
|
331 |
231 |
456 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
| Total Common Equity |
|
331 |
231 |
455 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
| Common Stock |
|
422 |
436 |
604 |
625 |
648 |
674 |
706 |
729 |
753 |
| Retained Earnings |
|
-75 |
-184 |
-120 |
-35 |
162 |
403 |
609 |
737 |
925 |
| Treasury Stock |
|
-16 |
- |
- |
-53 |
0.00 |
-153 |
-285 |
-444 |
-575 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.54 |
0.06 |
-0.09 |
0.00 |
-7.46 |
5.97 |
35 |
31 |
19 |
Quarterly Balance Sheets for Victory Capital
This table presents Victory Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
| Total Assets |
|
2,589 |
2,528 |
2,538 |
2,592 |
2,506 |
2,541 |
2,612 |
2,583 |
| Cash and Due from Banks |
|
67 |
38 |
44 |
108 |
80 |
119 |
188 |
176 |
| Trading Account Securities |
|
- |
- |
- |
30 |
34 |
34 |
35 |
35 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
23 |
20 |
22 |
21 |
18 |
16 |
14 |
11 |
| Goodwill |
|
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
| Intangible Assets |
|
1,324 |
1,305 |
1,298 |
1,288 |
1,277 |
1,271 |
1,266 |
1,255 |
| Other Assets |
|
194 |
69 |
193 |
163 |
117 |
120 |
128 |
125 |
| Total Liabilities & Shareholders' Equity |
|
2,589 |
2,528 |
2,538 |
2,592 |
2,506 |
2,541 |
2,612 |
2,583 |
| Total Liabilities |
|
1,522 |
1,140 |
1,492 |
1,516 |
1,429 |
1,418 |
1,437 |
1,439 |
| Long-Term Debt |
|
1,000 |
986 |
987 |
988 |
990 |
982 |
983 |
965 |
| Other Long-Term Liabilities |
|
522 |
154 |
505 |
527 |
439 |
437 |
455 |
474 |
| Total Equity & Noncontrolling Interests |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
| Total Preferred & Common Equity |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
| Total Common Equity |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
| Common Stock |
|
700 |
712 |
718 |
724 |
736 |
742 |
748 |
757 |
| Retained Earnings |
|
574 |
636 |
671 |
702 |
770 |
820 |
876 |
956 |
| Treasury Stock |
|
-244 |
-330 |
-378 |
-384 |
-458 |
-465 |
-471 |
-584 |
| Accumulated Other Comprehensive Income / (Loss) |
|
37 |
30 |
34 |
34 |
28 |
25 |
22 |
16 |
Annual Metrics And Ratios for Victory Capital
This table displays calculated financial ratios and metrics derived from Victory Capital's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
23.72% |
37.51% |
0.92% |
48.13% |
26.61% |
14.82% |
-3.98% |
-3.95% |
8.82% |
| EBITDA Growth |
|
0.00% |
-34.92% |
214.85% |
58.32% |
21.77% |
123.20% |
10.18% |
10.75% |
-24.31% |
23.46% |
| EBIT Growth |
|
0.00% |
-241.56% |
510.56% |
124.99% |
31.86% |
154.38% |
10.96% |
1.70% |
-24.77% |
36.12% |
| NOPAT Growth |
|
0.00% |
-288.33% |
493.87% |
151.36% |
34.69% |
153.26% |
15.46% |
0.83% |
-26.16% |
36.17% |
| Net Income Growth |
|
0.00% |
-259.76% |
525.40% |
146.67% |
45.19% |
129.78% |
30.99% |
-1.03% |
-22.63% |
35.52% |
| EPS Growth |
|
0.00% |
-250.00% |
458.33% |
109.30% |
40.00% |
128.57% |
30.21% |
1.60% |
-18.11% |
40.38% |
| Operating Cash Flow Growth |
|
0.00% |
-2.74% |
143.22% |
39.70% |
69.25% |
10.22% |
50.11% |
-10.89% |
-1.47% |
2.93% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
109.11% |
-8.68% |
-1,089.48% |
135.46% |
-436.43% |
197.68% |
-71.04% |
10.59% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-5.55% |
0.83% |
100.26% |
0.97% |
70.27% |
-18.42% |
-0.42% |
2.12% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.29% |
25.03% |
-2.29% |
3.47% |
-3.25% |
0.52% |
3.07% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.65% |
23.55% |
21.09% |
-4.48% |
-3.34% |
-0.96% |
8.06% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.27% |
29.22% |
22.45% |
-5.88% |
-5.05% |
1.32% |
8.13% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.61% |
30.79% |
21.75% |
-4.25% |
-6.54% |
1.11% |
9.08% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.44% |
34.40% |
8.87% |
5.63% |
-5.96% |
1.40% |
8.14% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.12% |
34.04% |
8.68% |
5.63% |
-4.99% |
2.30% |
9.23% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.69% |
12.49% |
3.38% |
13.33% |
-11.85% |
9.99% |
-1.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
22.92% |
-32.98% |
-388.62% |
378.98% |
4.13% |
44.31% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.98% |
-9.47% |
0.08% |
67.43% |
-0.77% |
-1.07% |
-3.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
15.73% |
8.27% |
18.94% |
29.72% |
24.43% |
43.06% |
41.33% |
47.67% |
37.56% |
42.62% |
| EBIT Margin |
|
2.98% |
-3.41% |
10.18% |
22.70% |
20.20% |
40.59% |
39.22% |
41.55% |
32.54% |
40.70% |
| Profit (Net Income) Margin |
|
1.58% |
-2.04% |
6.30% |
15.41% |
15.10% |
27.41% |
31.27% |
32.23% |
25.96% |
32.33% |
| Tax Burden Percent |
|
52.62% |
66.93% |
67.15% |
75.02% |
76.64% |
76.30% |
79.39% |
78.71% |
77.26% |
77.29% |
| Interest Burden Percent |
|
100.66% |
89.31% |
92.22% |
90.50% |
97.55% |
88.51% |
100.42% |
98.56% |
103.27% |
102.77% |
| Effective Tax Rate |
|
47.38% |
0.00% |
32.85% |
24.98% |
23.36% |
23.70% |
20.61% |
21.29% |
22.74% |
22.71% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1.85% |
3.76% |
9.68% |
8.65% |
16.34% |
13.89% |
12.25% |
10.09% |
13.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1.38% |
3.29% |
7.94% |
8.26% |
13.08% |
13.99% |
11.93% |
10.77% |
14.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.81% |
5.43% |
8.87% |
9.97% |
17.79% |
20.11% |
15.37% |
10.04% |
12.95% |
| Return on Equity (ROE) |
|
0.00% |
-3.67% |
9.19% |
18.55% |
18.62% |
34.13% |
34.00% |
27.62% |
20.12% |
26.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-201.85% |
9.46% |
8.86% |
-58.14% |
15.38% |
-38.10% |
32.54% |
10.51% |
11.52% |
| Operating Return on Assets (OROA) |
|
0.00% |
-1.19% |
5.07% |
11.77% |
9.69% |
18.07% |
16.20% |
13.87% |
10.51% |
14.29% |
| Return on Assets (ROA) |
|
0.00% |
-0.71% |
3.14% |
7.99% |
7.24% |
12.20% |
12.92% |
10.76% |
8.39% |
11.35% |
| Return on Common Equity (ROCE) |
|
0.00% |
-3.67% |
9.19% |
18.53% |
18.61% |
34.13% |
34.00% |
27.62% |
20.12% |
26.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.83% |
11.17% |
13.98% |
17.20% |
30.04% |
29.94% |
25.86% |
20.24% |
25.75% |
| Net Operating Profit after Tax (NOPAT) |
|
3.78 |
-7.11 |
28 |
70 |
95 |
240 |
277 |
280 |
206 |
281 |
| NOPAT Margin |
|
1.57% |
-2.39% |
6.84% |
17.03% |
15.48% |
30.97% |
31.14% |
32.70% |
25.14% |
31.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.48% |
0.47% |
1.74% |
0.39% |
3.26% |
-0.10% |
0.31% |
-0.68% |
-0.80% |
| SG&A Expenses to Revenue |
|
38.97% |
41.16% |
35.18% |
35.29% |
29.36% |
25.43% |
26.38% |
27.87% |
26.92% |
24.31% |
| Operating Expenses to Revenue |
|
97.02% |
103.41% |
89.82% |
77.30% |
79.80% |
59.41% |
60.78% |
58.45% |
67.46% |
59.30% |
| Earnings before Interest and Taxes (EBIT) |
|
7.18 |
-10 |
42 |
94 |
124 |
315 |
349 |
355 |
267 |
364 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
38 |
25 |
78 |
123 |
150 |
334 |
368 |
407 |
308 |
381 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.46 |
0.66 |
1.34 |
2.34 |
2.12 |
2.44 |
1.60 |
2.08 |
3.77 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.63 |
0.51 |
0.37 |
1.48 |
2.05 |
1.94 |
2.55 |
1.99 |
2.67 |
4.73 |
| Price to Earnings (P/E) |
|
40.03 |
0.00 |
5.89 |
9.59 |
13.59 |
7.07 |
8.16 |
6.18 |
10.27 |
14.64 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.54% |
1.03% |
1.59% |
4.02% |
3.86% |
2.39% |
| Earnings Yield |
|
2.50% |
0.00% |
16.98% |
10.43% |
7.36% |
14.14% |
12.26% |
16.18% |
9.73% |
6.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.75 |
0.87 |
1.14 |
1.47 |
1.52 |
1.32 |
1.29 |
1.50 |
2.43 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.92 |
1.54 |
2.02 |
3.50 |
2.90 |
3.74 |
3.10 |
3.72 |
5.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
23.19 |
8.15 |
6.79 |
14.34 |
6.74 |
9.05 |
6.51 |
9.91 |
13.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.16 |
8.89 |
17.33 |
7.15 |
9.54 |
7.46 |
11.44 |
13.93 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
22.58 |
11.85 |
22.62 |
9.37 |
12.01 |
9.48 |
14.80 |
18.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
14.45 |
6.57 |
6.21 |
9.43 |
8.98 |
8.85 |
7.91 |
9.25 |
14.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.96 |
12.95 |
0.00 |
9.95 |
0.00 |
3.57 |
14.21 |
21.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.32 |
2.13 |
0.60 |
1.72 |
1.09 |
1.21 |
0.93 |
0.94 |
0.86 |
| Long-Term Debt to Equity |
|
0.00 |
1.32 |
2.13 |
0.60 |
1.72 |
1.09 |
1.21 |
0.93 |
0.94 |
0.86 |
| Financial Leverage |
|
0.00 |
1.32 |
1.65 |
1.12 |
1.21 |
1.36 |
1.44 |
1.29 |
0.93 |
0.90 |
| Leverage Ratio |
|
0.00 |
2.57 |
2.92 |
2.32 |
2.57 |
2.80 |
2.63 |
2.57 |
2.40 |
2.34 |
| Compound Leverage Factor |
|
0.00 |
2.30 |
2.70 |
2.10 |
2.51 |
2.48 |
2.64 |
2.53 |
2.48 |
2.41 |
| Debt to Total Capital |
|
0.00% |
56.83% |
68.08% |
37.62% |
63.22% |
52.08% |
54.81% |
48.05% |
48.44% |
46.22% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
56.83% |
68.08% |
37.62% |
63.22% |
52.08% |
54.81% |
48.05% |
48.44% |
46.22% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
43.17% |
31.92% |
62.29% |
36.78% |
47.92% |
45.19% |
51.95% |
51.56% |
53.78% |
| Debt to EBITDA |
|
0.00 |
17.68 |
6.35 |
2.24 |
6.18 |
2.30 |
3.07 |
2.42 |
3.21 |
2.53 |
| Net Debt to EBITDA |
|
0.00 |
17.02 |
6.19 |
1.82 |
5.93 |
2.24 |
2.88 |
2.32 |
2.81 |
2.20 |
| Long-Term Debt to EBITDA |
|
0.00 |
17.68 |
6.35 |
2.24 |
6.18 |
2.30 |
3.07 |
2.42 |
3.21 |
2.53 |
| Debt to NOPAT |
|
0.00 |
-61.29 |
17.61 |
3.90 |
9.75 |
3.20 |
4.07 |
3.53 |
4.79 |
3.43 |
| Net Debt to NOPAT |
|
0.00 |
-58.98 |
17.15 |
3.17 |
9.36 |
3.11 |
3.82 |
3.39 |
4.19 |
2.98 |
| Long-Term Debt to NOPAT |
|
0.00 |
-61.29 |
17.61 |
3.90 |
9.75 |
3.20 |
4.07 |
3.53 |
4.79 |
3.43 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.10% |
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-774 |
71 |
64 |
-637 |
226 |
-760 |
743 |
215 |
238 |
| Operating Cash Flow to CapEx |
|
2,143.07% |
3,432.29% |
4,581.66% |
5,276.71% |
4,340.22% |
3,109.77% |
2,968.25% |
6,391.06% |
6,389.84% |
26,602.43% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.35 |
0.50 |
0.52 |
0.48 |
0.45 |
0.41 |
0.33 |
0.32 |
0.35 |
| Fixed Asset Turnover |
|
0.00 |
31.21 |
44.55 |
46.91 |
55.62 |
48.48 |
40.43 |
36.81 |
40.32 |
56.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
767 |
724 |
730 |
1,462 |
1,477 |
2,514 |
2,051 |
2,042 |
2,085 |
| Invested Capital Turnover |
|
0.00 |
0.78 |
0.55 |
0.57 |
0.56 |
0.53 |
0.45 |
0.37 |
0.40 |
0.43 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
767 |
-43 |
5.98 |
732 |
14 |
1,038 |
-463 |
-8.65 |
43 |
| Enterprise Value (EV) |
|
0.00 |
571 |
632 |
834 |
2,145 |
2,249 |
3,330 |
2,651 |
3,055 |
5,065 |
| Market Capitalization |
|
152 |
152 |
152 |
611 |
1,257 |
1,503 |
2,271 |
1,703 |
2,190 |
4,228 |
| Book Value per Share |
|
$0.00 |
$6.62 |
$4.21 |
$6.71 |
$7.96 |
$10.49 |
$13.65 |
$15.55 |
$15.96 |
$17.25 |
| Tangible Book Value per Share |
|
$0.00 |
($7.75) |
($8.39) |
($3.20) |
($15.43) |
($12.74) |
($20.58) |
($17.97) |
($18.35) |
($17.23) |
| Total Capital |
|
0.00 |
767 |
724 |
730 |
1,462 |
1,477 |
2,058 |
2,051 |
2,042 |
2,085 |
| Total Debt |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
| Total Long-Term Debt |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
| Net Debt |
|
0.00 |
419 |
480 |
223 |
887 |
746 |
1,058 |
947 |
866 |
837 |
| Capital Expenditures (CapEx) |
|
1.90 |
1.15 |
2.10 |
2.55 |
5.24 |
8.06 |
13 |
5.25 |
5.17 |
1.28 |
| Net Nonoperating Expense (NNE) |
|
-0.02 |
-1.04 |
2.18 |
6.69 |
2.32 |
28 |
-1.15 |
4.02 |
-6.75 |
-7.79 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,584 |
986 |
989 |
964 |
| Total Depreciation and Amortization (D&A) |
|
31 |
35 |
36 |
29 |
26 |
19 |
19 |
52 |
41 |
17 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.08 |
($0.12) |
$0.47 |
$0.96 |
$1.37 |
$3.14 |
$4.10 |
$4.02 |
$3.22 |
$4.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.41M |
50.02M |
54.93M |
66.30M |
67.62M |
67.71M |
67.98M |
68.48M |
66.20M |
64.61M |
| Adjusted Diluted Earnings per Share |
|
$0.08 |
($0.12) |
$0.43 |
$0.90 |
$1.26 |
$2.88 |
$3.75 |
$3.81 |
$3.12 |
$4.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
48.09M |
50.02M |
59.58M |
70.51M |
73.47M |
73.72M |
74.15M |
72.27M |
68.21M |
65.93M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.08 |
$0.00 |
$0.00 |
$0.00 |
$1.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
50.60M |
67.95M |
67.50M |
67.89M |
67.70M |
68.75M |
67.58M |
64.32M |
63.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
4.27 |
33 |
74 |
134 |
256 |
303 |
249 |
225 |
293 |
| Normalized NOPAT Margin |
|
4.19% |
1.43% |
8.15% |
17.94% |
21.85% |
32.96% |
34.05% |
29.09% |
27.40% |
32.79% |
| Pre Tax Income Margin |
|
3.00% |
-3.05% |
9.39% |
20.54% |
19.71% |
35.92% |
39.39% |
40.95% |
33.61% |
41.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
1,581.61% |
-10.33% |
523.39% |
1.30% |
8.04% |
7.64% |
13.35% |
25.12% |
40.08% |
35.00% |
| Augmented Payout Ratio |
|
1,612.79% |
-183.76% |
541.41% |
14.14% |
24.84% |
21.70% |
24.67% |
61.84% |
105.43% |
70.86% |
Quarterly Metrics And Ratios for Victory Capital
This table displays calculated financial ratios and metrics derived from Victory Capital's official financial filings.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.41% |
-12.49% |
-12.48% |
-5.45% |
1.17% |
2.12% |
7.22% |
7.54% |
7.60% |
12.91% |
1.73% |
| EBITDA Growth |
|
1.48% |
-15.32% |
-30.72% |
-33.89% |
-21.58% |
-3.86% |
-1.25% |
19.83% |
36.25% |
37.94% |
18.70% |
| EBIT Growth |
|
-6.42% |
-22.18% |
-34.65% |
-33.62% |
-26.03% |
5.25% |
13.26% |
29.87% |
61.24% |
39.18% |
16.65% |
| NOPAT Growth |
|
-0.66% |
-27.87% |
-33.88% |
-33.15% |
-31.56% |
4.55% |
10.17% |
32.53% |
55.86% |
44.65% |
16.07% |
| Net Income Growth |
|
-1.90% |
-25.05% |
-30.87% |
-28.45% |
-28.53% |
5.62% |
13.03% |
31.02% |
57.64% |
39.37% |
11.28% |
| EPS Growth |
|
1.00% |
-21.28% |
-26.80% |
-23.85% |
-23.76% |
9.46% |
18.31% |
34.94% |
61.04% |
45.68% |
14.29% |
| Operating Cash Flow Growth |
|
3.18% |
-40.17% |
-14.24% |
-14.22% |
-11.10% |
44.73% |
7.06% |
2.97% |
8.90% |
-5.45% |
18.07% |
| Free Cash Flow Firm Growth |
|
-1,108.62% |
153.02% |
42.45% |
146.33% |
110.85% |
-88.11% |
228.75% |
-99.42% |
-125.52% |
-46.69% |
-94.60% |
| Invested Capital Growth |
|
37.65% |
-18.42% |
16.01% |
-12.88% |
-0.12% |
-0.42% |
-12.94% |
3.49% |
4.50% |
2.12% |
2.03% |
| Revenue Q/Q Growth |
|
-4.05% |
-2.77% |
-0.10% |
1.44% |
2.67% |
-1.86% |
4.89% |
1.74% |
2.74% |
2.99% |
-5.50% |
| EBITDA Q/Q Growth |
|
-19.82% |
-22.28% |
-6.97% |
14.03% |
-4.88% |
-4.71% |
-4.45% |
38.37% |
8.15% |
-3.53% |
-17.78% |
| EBIT Q/Q Growth |
|
-20.33% |
-23.96% |
-8.98% |
20.39% |
-11.23% |
8.20% |
-2.06% |
38.05% |
10.21% |
-6.60% |
-17.91% |
| NOPAT Q/Q Growth |
|
-9.96% |
-32.58% |
-4.10% |
14.84% |
-7.82% |
2.98% |
1.05% |
38.15% |
8.42% |
-4.43% |
-18.92% |
| Net Income Q/Q Growth |
|
-8.13% |
-28.17% |
-5.73% |
15.01% |
-8.23% |
6.15% |
0.88% |
33.33% |
10.41% |
-6.15% |
-19.45% |
| EPS Q/Q Growth |
|
-7.34% |
-26.73% |
-4.05% |
16.90% |
-7.23% |
5.19% |
3.70% |
33.33% |
10.71% |
-4.84% |
-18.64% |
| Operating Cash Flow Q/Q Growth |
|
14.21% |
-34.90% |
-4.38% |
20.65% |
18.37% |
5.97% |
-29.27% |
16.04% |
25.19% |
-7.99% |
-11.67% |
| Free Cash Flow Firm Q/Q Growth |
|
36.06% |
204.53% |
-154.51% |
227.18% |
-85.03% |
14.61% |
490.14% |
-99.43% |
-758.89% |
339.42% |
-40.24% |
| Invested Capital Q/Q Growth |
|
-11.45% |
-0.77% |
15.78% |
-14.37% |
1.52% |
-1.07% |
1.23% |
1.80% |
2.51% |
-3.33% |
1.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
48.33% |
38.63% |
35.97% |
40.44% |
37.46% |
36.37% |
33.13% |
45.06% |
47.43% |
44.43% |
38.66% |
| EBIT Margin |
|
42.05% |
32.89% |
29.97% |
35.56% |
30.75% |
33.90% |
31.65% |
42.95% |
46.07% |
41.78% |
36.29% |
| Profit (Net Income) Margin |
|
35.11% |
25.94% |
24.48% |
27.75% |
24.80% |
26.83% |
25.80% |
33.81% |
36.34% |
33.11% |
28.22% |
| Tax Burden Percent |
|
85.26% |
75.59% |
79.64% |
75.97% |
78.89% |
75.09% |
77.47% |
77.53% |
76.26% |
78.04% |
77.08% |
| Interest Burden Percent |
|
97.92% |
104.33% |
102.56% |
102.71% |
102.25% |
105.40% |
105.22% |
101.54% |
103.42% |
101.55% |
100.88% |
| Effective Tax Rate |
|
14.74% |
24.41% |
20.36% |
24.03% |
21.11% |
24.91% |
22.53% |
22.47% |
23.74% |
21.96% |
22.92% |
| Return on Invested Capital (ROIC) |
|
17.76% |
9.31% |
8.92% |
10.07% |
9.59% |
10.21% |
9.23% |
13.69% |
14.43% |
14.12% |
12.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.57% |
9.48% |
9.02% |
10.21% |
9.71% |
10.50% |
9.46% |
13.81% |
14.70% |
14.24% |
12.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
14.83% |
12.21% |
10.58% |
11.18% |
9.00% |
9.79% |
10.31% |
12.54% |
12.88% |
12.79% |
10.62% |
| Return on Equity (ROE) |
|
32.59% |
21.52% |
19.50% |
21.25% |
18.59% |
20.00% |
19.54% |
26.23% |
27.31% |
26.90% |
22.64% |
| Cash Return on Invested Capital (CROIC) |
|
-14.92% |
32.54% |
-3.30% |
24.18% |
10.00% |
10.51% |
23.35% |
7.65% |
7.81% |
11.52% |
11.86% |
| Operating Return on Assets (OROA) |
|
16.97% |
10.98% |
9.71% |
11.34% |
9.69% |
10.95% |
10.51% |
14.39% |
15.35% |
14.67% |
12.80% |
| Return on Assets (ROA) |
|
14.16% |
8.66% |
7.93% |
8.85% |
7.82% |
8.67% |
8.56% |
11.33% |
12.11% |
11.62% |
9.95% |
| Return on Common Equity (ROCE) |
|
32.59% |
21.52% |
19.50% |
21.25% |
18.59% |
20.00% |
19.54% |
26.23% |
27.31% |
26.90% |
22.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
27.46% |
0.00% |
24.18% |
22.08% |
19.53% |
0.00% |
20.39% |
21.12% |
22.74% |
0.00% |
25.79% |
| Net Operating Profit after Tax (NOPAT) |
|
74 |
50 |
48 |
55 |
51 |
52 |
53 |
73 |
79 |
76 |
61 |
| NOPAT Margin |
|
35.85% |
24.86% |
23.86% |
27.02% |
24.26% |
25.45% |
24.52% |
33.29% |
35.14% |
32.61% |
27.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.19% |
-0.17% |
-0.10% |
-0.13% |
-0.12% |
-0.29% |
-0.24% |
-0.11% |
-0.27% |
-0.12% |
-0.06% |
| SG&A Expenses to Revenue |
|
27.44% |
29.20% |
28.61% |
26.90% |
25.99% |
26.22% |
27.54% |
25.34% |
19.17% |
25.33% |
25.56% |
| Operating Expenses to Revenue |
|
57.95% |
67.11% |
70.03% |
64.44% |
69.25% |
66.10% |
68.35% |
57.05% |
53.93% |
58.22% |
63.71% |
| Earnings before Interest and Taxes (EBIT) |
|
87 |
66 |
60 |
73 |
64 |
70 |
68 |
94 |
104 |
97 |
80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
100 |
78 |
72 |
83 |
79 |
75 |
72 |
99 |
107 |
103 |
85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.40 |
1.60 |
1.80 |
1.95 |
1.97 |
2.08 |
2.51 |
2.75 |
3.06 |
3.77 |
3.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.69 |
1.99 |
2.29 |
2.50 |
2.60 |
2.67 |
3.24 |
3.63 |
4.15 |
4.73 |
4.11 |
| Price to Earnings (P/E) |
|
5.11 |
6.18 |
7.46 |
8.82 |
10.09 |
10.27 |
12.34 |
13.02 |
13.45 |
14.64 |
12.48 |
| Dividend Yield |
|
4.21% |
4.02% |
3.82% |
3.74% |
3.75% |
3.86% |
3.08% |
2.82% |
2.59% |
2.39% |
3.50% |
| Earnings Yield |
|
19.58% |
16.18% |
13.41% |
11.34% |
9.92% |
9.73% |
8.11% |
7.68% |
7.43% |
6.83% |
8.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.18 |
1.29 |
1.20 |
1.47 |
1.45 |
1.50 |
1.75 |
1.88 |
2.03 |
2.43 |
2.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.75 |
3.10 |
3.44 |
3.66 |
3.67 |
3.72 |
4.33 |
4.64 |
5.06 |
5.67 |
4.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.76 |
6.51 |
7.56 |
8.95 |
9.64 |
9.91 |
11.77 |
12.20 |
12.45 |
13.30 |
11.35 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.50 |
7.46 |
8.79 |
10.41 |
11.38 |
11.44 |
13.15 |
13.31 |
13.05 |
13.93 |
11.93 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.12 |
9.48 |
11.14 |
13.11 |
14.70 |
14.80 |
17.13 |
17.24 |
17.03 |
18.02 |
15.45 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.39 |
7.91 |
8.75 |
9.56 |
9.99 |
9.25 |
10.81 |
11.72 |
12.71 |
14.90 |
12.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.57 |
0.00 |
5.64 |
14.53 |
14.21 |
6.98 |
24.98 |
26.63 |
21.30 |
18.07 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.94 |
0.93 |
0.94 |
0.94 |
0.92 |
0.94 |
0.92 |
0.87 |
0.84 |
0.86 |
0.84 |
| Long-Term Debt to Equity |
|
0.94 |
0.93 |
0.94 |
0.94 |
0.92 |
0.94 |
0.92 |
0.87 |
0.84 |
0.86 |
0.84 |
| Financial Leverage |
|
0.84 |
1.29 |
1.17 |
1.10 |
0.93 |
0.93 |
1.09 |
0.91 |
0.88 |
0.90 |
0.88 |
| Leverage Ratio |
|
2.26 |
2.57 |
2.51 |
2.45 |
2.42 |
2.40 |
2.37 |
2.34 |
2.31 |
2.34 |
2.29 |
| Compound Leverage Factor |
|
2.22 |
2.68 |
2.57 |
2.52 |
2.47 |
2.53 |
2.49 |
2.38 |
2.39 |
2.38 |
2.31 |
| Debt to Total Capital |
|
48.38% |
48.05% |
48.47% |
48.56% |
47.87% |
48.44% |
47.90% |
46.65% |
45.55% |
46.22% |
45.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
48.38% |
48.05% |
48.47% |
48.56% |
47.87% |
48.44% |
47.90% |
46.65% |
45.55% |
46.22% |
45.74% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
51.62% |
51.95% |
51.53% |
51.44% |
52.13% |
51.56% |
52.10% |
53.35% |
54.45% |
53.78% |
54.26% |
| Debt to EBITDA |
|
2.37 |
2.42 |
2.63 |
2.96 |
3.17 |
3.21 |
3.22 |
3.03 |
2.79 |
2.53 |
2.45 |
| Net Debt to EBITDA |
|
2.21 |
2.32 |
2.53 |
2.83 |
2.83 |
2.81 |
2.96 |
2.66 |
2.25 |
2.20 |
2.00 |
| Long-Term Debt to EBITDA |
|
2.37 |
2.42 |
2.63 |
2.96 |
3.17 |
3.21 |
3.22 |
3.03 |
2.79 |
2.53 |
2.45 |
| Debt to NOPAT |
|
3.34 |
3.53 |
3.87 |
4.34 |
4.84 |
4.79 |
4.69 |
4.28 |
3.81 |
3.43 |
3.33 |
| Net Debt to NOPAT |
|
3.12 |
3.39 |
3.72 |
4.15 |
4.31 |
4.19 |
4.31 |
3.76 |
3.08 |
2.98 |
2.73 |
| Long-Term Debt to NOPAT |
|
3.34 |
3.53 |
3.87 |
4.34 |
4.84 |
4.79 |
4.69 |
4.28 |
3.81 |
3.43 |
3.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-491 |
513 |
-280 |
356 |
53 |
61 |
360 |
2.06 |
-14 |
33 |
19 |
| Operating Cash Flow to CapEx |
|
7,490.12% |
6,996.04% |
11,216.08% |
3,870.30% |
5,087.62% |
12,198.62% |
13,736.80% |
35,424.00% |
25,070.35% |
59,232.90% |
5,103.46% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.33 |
0.32 |
0.32 |
0.32 |
0.32 |
0.33 |
0.34 |
0.33 |
0.35 |
0.35 |
| Fixed Asset Turnover |
|
37.75 |
36.81 |
37.21 |
34.58 |
36.85 |
40.32 |
44.93 |
44.69 |
49.65 |
56.82 |
62.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,067 |
2,051 |
2,375 |
2,033 |
2,064 |
2,042 |
2,067 |
2,105 |
2,157 |
2,085 |
2,109 |
| Invested Capital Turnover |
|
0.50 |
0.37 |
0.37 |
0.37 |
0.40 |
0.40 |
0.38 |
0.41 |
0.41 |
0.43 |
0.43 |
| Increase / (Decrease) in Invested Capital |
|
565 |
-463 |
328 |
-301 |
-2.39 |
-8.65 |
-307 |
71 |
93 |
43 |
42 |
| Enterprise Value (EV) |
|
2,430 |
2,651 |
2,839 |
2,980 |
3,000 |
3,055 |
3,619 |
3,951 |
4,389 |
5,065 |
4,473 |
| Market Capitalization |
|
1,497 |
1,703 |
1,891 |
2,036 |
2,120 |
2,190 |
2,709 |
3,089 |
3,594 |
4,228 |
3,684 |
| Book Value per Share |
|
$15.59 |
$15.55 |
$15.52 |
$15.64 |
$16.36 |
$15.96 |
$16.75 |
$17.35 |
$18.11 |
$17.25 |
$17.98 |
| Tangible Book Value per Share |
|
($18.10) |
($17.97) |
($18.32) |
($18.44) |
($18.14) |
($18.35) |
($18.36) |
($17.47) |
($16.54) |
($17.23) |
($17.16) |
| Total Capital |
|
2,067 |
2,051 |
2,035 |
2,033 |
2,064 |
2,042 |
2,067 |
2,105 |
2,157 |
2,085 |
2,109 |
| Total Debt |
|
1,000 |
986 |
986 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
| Total Long-Term Debt |
|
1,000 |
986 |
986 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
| Net Debt |
|
933 |
947 |
948 |
944 |
880 |
866 |
910 |
863 |
794 |
837 |
789 |
| Capital Expenditures (CapEx) |
|
1.38 |
0.96 |
0.57 |
2.00 |
1.80 |
0.80 |
0.50 |
0.23 |
0.40 |
0.16 |
1.59 |
| Net Nonoperating Expense (NNE) |
|
1.55 |
-2.17 |
-1.23 |
-1.50 |
-1.15 |
-2.83 |
-2.76 |
-1.13 |
-2.71 |
-1.17 |
-0.54 |
| Net Nonoperating Obligations (NNO) |
|
1,000 |
986 |
1,326 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
| Total Depreciation and Amortization (D&A) |
|
13 |
12 |
12 |
9.96 |
14 |
5.09 |
3.20 |
4.64 |
3.07 |
6.16 |
5.20 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.06 |
$0.76 |
$0.73 |
$0.85 |
$0.79 |
$0.85 |
$0.86 |
$1.15 |
$1.26 |
$1.20 |
$0.97 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
68.61M |
68.48M |
67.29M |
66.47M |
65.77M |
66.20M |
64.39M |
64.73M |
64.88M |
64.61M |
63.71M |
| Adjusted Diluted Earnings per Share |
|
$1.01 |
$0.74 |
$0.71 |
$0.83 |
$0.77 |
$0.81 |
$0.84 |
$1.12 |
$1.24 |
$1.18 |
$0.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
71.88M |
72.27M |
69.73M |
68.50M |
67.68M |
68.21M |
65.97M |
66.08M |
66.06M |
65.93M |
64.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
68.51M |
67.58M |
66.89M |
65.77M |
65.99M |
64.32M |
64.71M |
64.88M |
65.03M |
63.66M |
67.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
66 |
51 |
54 |
56 |
59 |
56 |
64 |
69 |
82 |
78 |
72 |
| Normalized NOPAT Margin |
|
31.64% |
25.20% |
26.80% |
27.58% |
28.28% |
27.06% |
29.44% |
31.51% |
36.37% |
33.63% |
32.65% |
| Pre Tax Income Margin |
|
41.18% |
34.31% |
30.73% |
36.53% |
31.44% |
35.73% |
33.30% |
43.61% |
47.64% |
42.43% |
36.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.80% |
25.12% |
29.16% |
33.80% |
38.93% |
40.08% |
39.03% |
37.19% |
35.06% |
35.00% |
36.81% |
| Augmented Payout Ratio |
|
44.72% |
61.84% |
78.64% |
99.49% |
96.73% |
105.43% |
88.13% |
64.38% |
59.09% |
70.86% |
71.06% |
Key Financial Trends
Victory Capital Holdings, Inc. (NASDAQ: VCTR) has exhibited steady financial performance over the last four years, with detailed analysis through their quarterly filings until Q1 2025 revealing several key trends and insights for investors.
Revenue and Income Trends:
- Total revenue showed modest growth, reaching $219.6 million in Q1 2025, up from $201.3 million in Q1 2024 and $205.8 million in Q4 2023.
- Net income attributable to common shareholders increased consistently over the quarters, with Q1 2025 net income at $61.98 million compared to $55.7 million in Q1 2024 and $55.2 million in Q4 2023, reflecting steady profitability.
- Earnings per share (diluted) in Q1 2025 were $0.96, a decline from $1.18 in Q4 2024 but comparable to prior quarters, suggesting relatively stable earnings per share despite some quarterly fluctuations.
- Total non-interest income, which forms the bulk of the company's revenue, remained relatively consistent, ranging from approximately $201 million in Q1 2023 to $219.6 million in Q1 2025, indicating stable core operations.
- Net interest income was zero, consistent with the company's business model focusing on non-interest income rather than traditional lending activities.
Operating Expenses and Charges:
- Total non-interest expenses have remained significant, with $139.9 million in Q1 2025, up slightly from $140 million in Q1 2024 but fluctuating across quarters, indicating ongoing operational costs remain a sizable component of expenses.
- Restructuring charges have varied, with a notable $13.3 million charge in Q1 2025, up from smaller charges or even a negative adjustment in prior quarters, suggesting ongoing cost management or operational restructuring impacts earnings volatility.
- Depreciation expense has been relatively stable but contributes to operating costs, approximately $7.4 million in Q1 2025.
Cash Flow and Capital Management:
- Operating cash flow remains strong with $81.1 million generated in Q1 2025, supporting the firm's ability to fund operations and distributions.
- Financing activities consumed substantial cash, approximately $30.7 million in Q1 2025, largely driven by dividend payments of $29.9 million and repurchases of common equity, reflecting an active capital return program which reduces cash reserves.
- Investing activities have been consistent but modest, with net cash used around $1.68 million in Q1 2025, reflecting ongoing but prudent capital expenditures and investment purchases.
Balance Sheet Highlights:
- Total assets have remained relatively stable around $2.5 to $2.6 billion over the recent quarters, indicating no significant asset expansion.
- Goodwill and intangible assets are substantial at roughly $982 million and $1.26 billion respectively, reflecting acquisitions or brand value, which remain steady across periods.
- Total liabilities have fluctuated slightly but remain around $1.44 billion, with long-term debt approximately $965 to $990 million, indicating stable leverage.
- Total common equity has increased from approximately $1.04 billion in early 2023 to $1.14 billion in Q1 2025, suggesting retained earnings growth and a solid equity base.
- Cash and cash equivalents have increased significantly from $38 million in early 2023 to $176 million in Q1 2025, enhancing liquidity.
Summary:
Victory Capital exhibits consistent revenue with stable profitability and prudent cash flow management. Despite periodic restructuring charges affecting expenses, the company has maintained a healthy earnings profile and strong operating cash flows. Shareholder returns through dividends and buybacks are a key use of cash, balanced by growing cash reserves. The balance sheet reflects stability in assets and equity, with a large intangible asset base likely tied to acquisitions.
Investors may view Victory Capital's steady earnings, solid liquidity, and capital return strategy positively, while monitoring for operational expense pressures and restructuring impacts in the coming quarters.
10/24/25 06:12 PM ETAI Generated. May Contain Errors.